Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.33% first-year return on $47,379 initial cash invested.
6.33%
Cash On Cash
9.02%
Cap Rate
1.46
DSCR
$2,045
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $1,795 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,045
Total Expenses
$1,795
Mortgage P&I
35%
$720
Property Taxes
2%
$44
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511